| Revenue | NOK 2,7M | -1% |
| EBITDA | NOK -42K | +83% |
| Net profit | NOK -1,2M | +14% |
| Total assets | NOK 1,4M | -42% |
| Equity | NOK -32K | -103% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 087 | 7 244 | 4 319 | 2 764 | 720 | 5 276 | 6 032 | 4 793 | 1 939 | 2 013 | 4 141 | 2 453 | 3 625 | 2 601 | 3 746 | 2 715 | 2 697 |
| Staff expenses | −2 115 | −2 277 | −2 237 | −2 517 | −1 935 | −1 812 | −2 848 | −3 048 | −1 938 | −854 | −1 795 | 1 141 | 846 | −1 389 | −1 918 | −955 | −1 418 |
| EBITDA | −6 665 | 1 001 | −1 645 | −1 003 | −1 742 | 1 427 | 500 | −617 | −1 466 | −205 | 359 | 2 248 | 3 126 | 526 | −139 | −239 | −42 |
| Depreciation & amort. | −193 | −169 | −88 | −14 | −23 | −24 | −18 | −27 | −31 | −31 | −31 | −31 | −853 | −1 205 | −1 205 | −1 205 | −1 205 |
| EBIT | −6 858 | 832 | −1 733 | −1 017 | −1 765 | 1 403 | 483 | −644 | −1 497 | −236 | 328 | 2 217 | 2 274 | −679 | −1 344 | −1 445 | −1 247 |
| Net financials | 209 | 240 | 71 | 44 | 6 | 5 | 9 | 4 | 6 | −14 | −0 | −1 | 4 | −2 | −4 | −2 | −2 |
| Profit before tax | −6 648 | 1 072 | −1 662 | −973 | −1 759 | 1 408 | 492 | −640 | −1 491 | −251 | 327 | 2 216 | 2 277 | −681 | −1 348 | −1 447 | −1 249 |
| Tax | −2 337 | 4 044 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −4 311 | −2 972 | −1 662 | −973 | −1 759 | 1 408 | 492 | −640 | −1 491 | −251 | 327 | 2 216 | 2 277 | −681 | −1 348 | −1 447 | −1 249 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 837 | 6 008 | 4 065 | 3 160 | 854 | 3 747 | 4 037 | 3 534 | 2 150 | 1 177 | 1 677 | 4 306 | 6 766 | 5 492 | 4 610 | 2 507 | 1 445 |
| Equity | 7 718 | 4 746 | 3 084 | 2 111 | 352 | 1 761 | 2 252 | 1 613 | 122 | −129 | 198 | 2 415 | 4 692 | 4 011 | 2 663 | 1 217 | −32 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 119 | 1 262 | 981 | 1 049 | 501 | 1 986 | 1 784 | 1 921 | 2 029 | 1 306 | 1 479 | 1 342 | 1 141 | 723 | 1 419 | 1 290 | 1 478 |
| Total debt | 2 119 | 1 262 | 981 | 1 049 | 501 | 1 986 | 1 784 | 1 921 | 2 029 | 1 306 | 1 479 | 1 342 | 1 141 | 723 | 1 419 | 1 290 | 1 478 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skilling Systemer As | Company | 18.7% | 18.7% | 2022 |
| Individual | 10.7% | 10.7% | 2022 | |
Ojada As | Company | 10.3% | 10.3% | 2022 |
Solan Capital As | Company | 9.3% | 9.3% | 2022 |
| Individual | 6.3% | 6.3% | 2022 | |
| Individual | 5.8% | 5.8% | 2022 | |
| Individual | 4.2% | 4.2% | 2022 | |
| Individual | 3.4% | 3.4% | 2022 | |
Vipz As | Company | 3.2% | 3.2% | 2022 |
Nyholt As | Company | 2.9% | 2.9% | 2022 |
Herikla As | Company | 2.9% | 2.9% | 2022 |
Oslotech As | Company | 2.9% | 2.9% | 2022 |
| Individual | 2.6% | 2.6% | 2022 | |
| Individual | 2.6% | 2.6% | 2022 | |
| Individual | 2.3% | 2.3% | 2022 | |
| Individual | 2.2% | 2.2% | 2022 | |
| Individual | 1.5% | 1.5% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2022 | |
C. Emtor Eiendom As | Company | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Marcelius Gjems | Chief Executive Officer | 0 companies |
| Eirik Næss-Ulseth | Chairman | 0 companies |
| Gunnar Hvammen | Board of Directors | 0 companies |